Professional Documents
Culture Documents
New York City Capital Commitment Plan 2010-2014 Vol 1
New York City Capital Commitment Plan 2010-2014 Vol 1
Volume 1
January 2010
VI. 2010–2013 Appropriations and Commitments with 2010 Plan and Forecast, and
Actuals through November, by Project Type
VIII. 2010–2013 Appropriations and Commitments with 2010 Plan and Forecast, and
Actuals through November, Including Detailed Project Status Information,
by Budget Line
January 2010 Capital Commitment Plan
Agency Index
Libraries
035 New York Research (L) ......................................................................................... 2 701
038 Brooklyn Public (LB) ............................................................................................. 2 707
037 New York Public (LN) ........................................................................................... 2 718
039 Queens Borough Public (LQ) ................................................................................. 2 742
The FY 2010 Modified Capital Commitment Plan, which is to be submitted to the Financial Control Board, totals $14,504 million of
which $11,191 million is City funded. In order to achieve this plan the Office of Management and Budget (OMB) will authorize
agencies to commit $19,069 million. For example, the projects which the following 3 agencies are authorized to work on in order to
meet their FY 2010 targets total the authorized plans for those managing agencies, while the total commitments which have been
established as their goal equal the managing agency targets - the amounts they are expected to commit.
The following authorized plan reflects the allocation of the $19,069 million to each capital project.
Volume 1 of this plan includes a report detailing authorized commitments by capital project within managing agency for FY 2010.
Also included is a report detailing appropriations and commitments for FY 2010-2013 by project type, along with a current plan and
forecast of FY 2010 commitments and actual commitments through November.
The agency commitment targets shown in the commitment plan are the actual aggregate levels that the managing agencies are expected
to commit and against which their performance will be measured at the end of the fiscal year. Since the performance of an agency in
achieving its goal is independent of the source of funds for the work, commitment targets for each agency are not broken down
between City and non-City funds.
In addition, volumes 1, 2, and 3 of this plan contain detailed project status data within budget line, and the appropriation and
commitment data for FY 2010-2013. The FY 2010 Plan was prepared using detailed project status data provided to OMB by City
agencies using the on-line Financial Management System (FMS). FMS aggregates the agency data to create the Commitment Plan.
This plan reflects the current estimate of the status of the City's Capital Program.
Commitments are defined as awarded contracts registered with the City Comptroller except for certain projects which are performed
jointly with the State. Non-City commitments for these projects are recorded when the State advertises the work.
II..
2010–2013 Commitment Plan
FY 2010 - 2013 COMMITMENT PLAN
($ IN MILLIONS)
TRANSPORTATION
MASS TRANSIT $173 $243 $52 $52 $49 $49 $66 $66
BRIDGES 713 1,377 209 332 215 555 199 306
HIGHWAYS 582 783 346 554 254 263 223 224
SUBTOTAL $1,468 $2,403 $607 $939 $518 $867 $488 $597
EDUCATION
EDUCATION $1,328 $2,508 $1,028 $2,053 $1,061 $2,122 $1,045 $2,072
HIGHER EDUCATION 235 246 6 6 0 0 50 50
SUBTOTAL $1,563 $2,755 $1,034 $2,059 $1,061 $2,122 $1,095 $2,122
ADMINISTRATION OF JUSTICE
CORRECTION $296 $296 $167 $167 $157 $157 $432 $432
COURTS 339 339 67 67 13 13 71 71
POLICE 1,063 1,063 72 72 40 40 79 79
SUBTOTAL $1,698 $1,698 $307 $307 $210 $210 $581 $581
TOTAL COMMITMENTS $15,756 $19,069 $5,777 $7,507 $4,268 $5,814 $5,451 $6,754
RESERVE FOR UNATTAINED COMMITMENTS ($4,565) ($4,565) $1,530 $1,530 $479 $479 ($247) ($247)
COMMITMENT PLAN $11,191 $14,504 $7,307 $9,037 $4,747 $6,293 $5,204 $6,507
TOTAL EXPENDITURES $9,138 $10,383 $8,200 $9,629 $7,247 $8,945 $6,433 $8,237
TRANSPORTATION
MASS TRANSIT $83 $83 $43 $43 $40 $40 $71 $71
BRIDGES 259 281 254 262 443 783 338 513
HIGHWAYS 200 215 319 345 325 360 226 334
SUBTOTAL $541 $578 $616 $650 $808 $1,184 $635 $918
EDUCATION
EDUCATION $1,411 $1,990 $1,143 $3,216 $1,127 $3,205 $991 $2,656
HIGHER EDUCATION 39 40 22 22 129 132 205 210
SUBTOTAL $1,449 $2,029 $1,165 $3,238 $1,255 $3,337 $1,196 $2,866
ADMINISTRATION OF JUSTICE
CORRECTION $92 $92 $44 $44 $6 $6 $40 $40
COURTS 142 142 159 159 540 540 11 11
POLICE 76 76 87 87 101 101 146 146
SUBTOTAL $310 $310 $290 $290 $647 $647 $197 $197
TOTAL COMMITMENTS $5,911 $6,814 $8,171 $10,546 $9,008 $11,707 $7,264 $9,531
TOTAL EXPENDITURES $6,211 $6,595 $5,098 $7,496 $6,310 $9,005 $7,248 $10,044
Total $14,504
VI..
2010-2013 Appropriations and Commitments with 2010 Plan and
Forecast, and Actuals through November, by Project type
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 1
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: AG DEPARTMENT FOR THE AGING
AVAILABLE BALANCE AS OF: 11/30/09 $36,509,007.37 (CITY) $21,000.00 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $4,451,639.99 (CITY) $.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 1,644 * 617 * 1,236 * 1,292 31,089 * 2,792 * 1,236 * 5,850
NON-CITY(N) * * * * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 0 * 0 * 0 0 * 0 * 0
AUG 15 * 15 * 15 0 * 0 * 0
SEPT 3 * 3 * 3 0 * 0 * 0
OCT 11 * 11 * 11 0 * 0 * 0
NOV 0 * 2,130 * 2,130 0 * 0 * 0
DEC 1,467 * 1,467 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 2,022 * 2,022 * 0 0 * 0 * 0
JUNE 27,571 * 25,441 * 0 0 * 0 * 0
FY 10
____________________________________________________________________________________________________________________________________
31,089 * 31,089 * 2,159 0 * 0 * 0
TOTALS FOR: BR WATERWAY BRIDGES
AVAILABLE BALANCE AS OF: 11/30/09 $617,941,417.35 (CITY) $882,846,163.07 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $358,339,960.99 (CITY) $223,140,003.53 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 213,149 * * * 343,874 * 1,721 * 1,631 * 1,631
NON-CITY(N) 108,403 * * * 371,956 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 6,135 * 6,135 * 1,096 0 * 0 * 0
AUG 6,815 * 6,815 * 4,292 0 * 0 * 0
SEPT 1,507 * 1,507 * 4,021 0 * 0 * 0
OCT 4,460 * 4,460 * 478 0 * 0 * 0
NOV 4,425 * 4,425 * 8,120 0 * 0 * 0
DEC 0 * 0 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 275 * 275 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 320,257 * 420,257 * 0 371,956 * 371,956 * 0
FY 10
____________________________________________________________________________________________________________________________________
343,874 * 443,874 * 18,007 371,956 * 371,956 * 0
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 2
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: C CORRECTION
AVAILABLE BALANCE AS OF: 11/30/09 $339,888,929.84 (CITY) $18,603,121.70 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $85,937,591.44 (CITY) $.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 57,784 * 136,637 * 157,194 * 442,745 295,918 * 167,450 * 156,794 * 431,595
NON-CITY(N) * * * * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 171,421 * 172,454 * 1,892 0 * 0 * 0
AUG 51,073 * 49,755 * 401 0 * 0 * 0
SEPT 1,040 * 1,040 * 1,646 0 * 0 * 0
OCT -373 * -1,154 * 8,073 0 * 0 * 0
NOV 2 * 2 * 388 0 * 0 * 0
DEC -3,552 * -3,684 * 0 0 * 0 * 0
JAN 21,986 * 22,292 * 0 0 * 0 * 0
FEB 0 * 817 * 0 0 * 0 * 0
MARCH -2,500 * -2,500 * 0 0 * 0 * 0
APRIL 0 * 2 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 56,821 * 56,894 * 0 0 * 0 * 0
FY 10
____________________________________________________________________________________________________________________________________
295,918 * 295,918 * 12,400 0 * 0 * 0
TOTALS FOR: CO COURTS
AVAILABLE BALANCE AS OF: 11/30/09 $734,055,978.78 (CITY) $10,730,723.04 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $137,187,970.40 (CITY) $150.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 11,441 * 15,198 * 3,015 * 70,488 339,040 * 67,365 * 13,469 * 70,669
NON-CITY(N) * * * * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 12,519 * 5,879 * 5,879 0 * 0 * 0
AUG 6,241 * -10,547 * -10,547 0 * 0 * 0
SEPT 118,504 * 162 * 163 0 * 0 * 0
OCT 1,207 * 1,265 * 1,265 0 * 0 * 0
NOV 468 * 1,060 * 1,063 0 * 0 * 0
DEC 172 * 4,312 * 0 0 * 0 * 0
JAN 3,346 * 14,215 * 0 0 * 0 * 0
FEB 240 * 240 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 32,821 * 29,583 * 0 0 * 0 * 0
MAY 6,142 * 299 * 0 0 * 0 * 0
JUNE 157,380 * 293,782 * 0 0 * 0 * 0
FY 10
____________________________________________________________________________________________________________________________________
339,040 * 340,250 * -2,178 0 * 0 * 0
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 3
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: CS ADMIN FOR CHILDREN'S SERVICES
AVAILABLE BALANCE AS OF: 11/30/09 $84,467,918.83 (CITY) $31,961,934.72 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $4,657,158.43 (CITY) $.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 20,663 * 10,802 * 4,672 * 14,693 75,614 * 16,621 * 5,816 * 24,065
NON-CITY(N) 8,732 * 3,017 * 1,243 * 3,153 12,799 * 4,375 * 1,739 * 4,412
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 711 * 711 * -32 604 * 604 * 0
AUG -20 * -20 * 442 0 * 0 * 0
SEPT 3,885 * 3,885 * 827 1,801 * 1,801 * 0
OCT 0 * 0 * 203 0 * 0 * 0
NOV 0 * 0 * 415 0 * 0 * 0
DEC 0 * 0 * 0 0 * 0 * 0
JAN 100 * 100 * 0 0 * 0 * 0
FEB 1,286 * 1,286 * 0 0 * 0 * 0
MARCH 2,727 * 2,727 * 0 0 * 0 * 0
APRIL 6,737 * 6,737 * 0 0 * 0 * 0
MAY 4,498 * 4,498 * 0 1,453 * 1,453 * 0
JUNE 55,690 * 55,690 * 0 8,941 * 8,941 * 0
FY 10
____________________________________________________________________________________________________________________________________
75,614 * 75,614 * 1,854 12,799 * 12,799 * 0
TOTALS FOR: DP DOITT DP EQUIPMENT
AVAILABLE BALANCE AS OF: 11/30/09 $523,652,605.38 (CITY) $28,522,897.52 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $754,773,207.23 (CITY) $3,912,030.93 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 522,208 * 187,649 * 180,498 * 226,525 1,114,855 * 280,872 * 235,451 * 232,525
NON-CITY(N) * * * 456 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 0 * 0 * 46,643 0 * 0 * 0
AUG -1,436 * -1,436 * 2,325 0 * 0 * 0
SEPT 0 * 0 * 20,723 0 * 0 * 0
OCT 1,298 * 1,298 * 547,576 0 * 0 * -1,096
NOV 0 * 0 * 18,314 0 * 0 * -989
DEC 0 * 0 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 1,114,993 * 1,114,993 * 0 456 * 456 * 0
FY 10
____________________________________________________________________________________________________________________________________
1,114,855 * 1,114,855 * 635,582 456 * 456 * -2,085
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 4
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: E EDUCATION
AVAILABLE BALANCE AS OF: 11/30/09 $1,097,424,371.21 (CITY) $656,883,890.21 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $2,857,599,321.78 (CITY) $708,949,734.23 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 1,182,717 * 1,026,500 * 1,061,200 * 1,031,551 1,328,207 * 1,028,100 * 1,061,200 * 1,045,254
NON-CITY(N) 1,171,724 * 1,026,500 * 1,061,200 * 1,026,581 1,180,164 * 1,025,100 * 1,061,200 * 1,026,581
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 186,614 * 186,614 * 186,614 386,114 * 386,114 * 386,114
AUG 77,669 * 77,669 * 77,669 77,169 * 77,169 * 77,169
SEPT 0 * 0 * 0 0 * 0 * 0
OCT 10,075 * 10,075 * 10,075 50,000 * 50,000 * 50,000
NOV 10,013 * 10,013 * 10,013 10,024 * 10,024 * 10,024
DEC 272,317 * 272,317 * 0 133,317 * 133,317 * 0
JAN 10,000 * 10,000 * 0 120,198 * 120,198 * 0
FEB 112,000 * 112,000 * 0 29,802 * 29,802 * 0
MARCH 111,000 * 111,000 * 0 100,000 * 100,000 * 0
APRIL 209,940 * 209,940 * 0 125,000 * 125,000 * 0
MAY 130,944 * 130,944 * 0 0 * 0 * 0
JUNE 197,635 * 197,635 * 0 148,540 * 148,540 * 0
FY 10
____________________________________________________________________________________________________________________________________
1,328,207 * 1,328,207 * 284,371 1,180,164 * 1,180,164 * 523,307
TOTALS FOR: ED ECONOMIC DEVELOPMENT
AVAILABLE BALANCE AS OF: 11/30/09 $1,269,364,429.20 (CITY) $644,287,668.73 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $273,158,951.03 (CITY) $70,725,263.45 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 69,970 * 63,002 * 16,031 * 152,905 1,207,259 * 106,502 * 90,532 * 262,664
NON-CITY(N) * * * 225,066 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 509 * 509 * 1,383 0 * 0 * 0
AUG 3,981 * 2,411 * 47,906 5,758 * 18,025 * 18,025
SEPT 16,715 * 16,715 * 50,954 0 * 0 * 10,452
OCT 12,143 * 14,103 * 20,790 0 * 0 * 0
NOV 4,352 * 4,352 * 86,529 0 * 0 * 1,317
DEC 708 * 708 * 0 0 * 0 * 0
JAN 3,639 * 3,639 * 0 0 * 0 * 0
FEB 0 * 0 * 0 12,267 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 9,809 * 5,899 * 0 0 * 0 * 0
JUNE 1,155,403 * 1,158,923 * 0 207,041 * 207,041 * 0
FY 10
____________________________________________________________________________________________________________________________________
1,207,259 * 1,207,259 * 207,561 225,066 * 225,066 * 29,793
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 5
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: EP DEP EQUIPMENT
AVAILABLE BALANCE AS OF: 11/30/09 $698,326,796.94 (CITY) $107,243,001.48 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $473,943,632.85 (CITY) $111,827,687.14 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 164,451 * 14,105 * 28,372 * 31,238 259,836 * 92,542 * 52,662 * 36,928
NON-CITY(N) 1,865 * * * 107,630 * * * 10,000
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY -26,906 * -26,766 * -18,809 0 * 0 * 0
AUG -7,545 * -7,685 * -14,948 0 * 0 * 0
SEPT -65 * 190 * 146,436 0 * 0 * 100,000
OCT 98 * 4 * 5,611 0 * 0 * 0
NOV -229 * -203 * -1,725 0 * 0 * 0
DEC 721 * 413 * 0 0 * 0 * 0
JAN 0 * 27 * 0 0 * 0 * 0
FEB 608 * 811 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 293,154 * 292,654 * 0 107,630 * 107,630 * 0
FY 10
____________________________________________________________________________________________________________________________________
259,836 * 259,445 * 116,566 107,630 * 107,630 * 100,000
TOTALS FOR: F FIRE
AVAILABLE BALANCE AS OF: 11/30/09 $358,454,788.39 (CITY) $96,580,304.61 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $166,818,962.23 (CITY) $6,123,574.25 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 34,476 * 83,263 * 71,626 * 83,144 212,054 * 122,562 * 72,790 * 84,444
NON-CITY(N) 5,288 * * * 24,096 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 5,953 * 0 * 11,277 1,535 * 1,535 * 0
AUG -761 * -696 * 3,757 753 * 753 * 2,132
SEPT -123 * 2,120 * 5,164 0 * 0 * 333
OCT -60 * -26 * 1,645 0 * 0 * 12
NOV 12,136 * 11,022 * 26,809 0 * 0 * 1,346
DEC 17,787 * 4,004 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 84 * 84 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 13,409 * 19,418 * 0 0 * 0 * 0
JUNE 163,629 * 176,128 * 0 21,808 * 21,808 * 0
FY 10
____________________________________________________________________________________________________________________________________
212,054 * 212,054 * 48,651 24,096 * 24,096 * 3,823
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 6
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: FA FERRIES & AVIATION
AVAILABLE BALANCE AS OF: 11/30/09 $123,695,558.21 (CITY) $210,009,051.46 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $23,682,271.57 (CITY) $3,185,592.92 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 858 * * * 34,126 * 20,000 * 7,135 * 26,224
NON-CITY(N) 35,537 * 984 * * 22,518 * 29,635 * 4,570 * 3,128
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 749 * 1,027 * 1,027 0 * 0 * 0
AUG 9,173 * 9,173 * 9,173 1,096 * 1,096 * 1,996
SEPT 527 * 527 * 503 72 * 72 * 0
OCT 211 * 2,400 * 1,751 2,761 * 4,442 * 0
NOV 451 * 483 * 925 275 * 289 * 714
DEC 507 * 507 * 0 2,761 * 2,761 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 22,508 * 20,009 * 0 15,553 * 13,858 * 0
FY 10
____________________________________________________________________________________________________________________________________
34,126 * 34,126 * 13,379 22,518 * 22,518 * 2,710
TOTALS FOR: HA HOUSING AUTHORITY
AVAILABLE BALANCE AS OF: 11/30/09 $99,302,697.59 (CITY) $.00 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $55,618,803.23 (CITY) $.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 20,263 * 27,244 * 7,230 * 24,141 103,028 * 26,994 * 6,573 * 29,066
NON-CITY(N) * * * * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY -747 * -747 * -747 0 * 0 * 0
AUG 0 * 0 * 0 0 * 0 * 0
SEPT 0 * 0 * 0 0 * 0 * 0
OCT 0 * 0 * 5,527 0 * 0 * 0
NOV 0 * 0 * 7,431 0 * 0 * 0
DEC 0 * 0 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 103,775 * 103,775 * 0 0 * 0 * 0
FY 10
____________________________________________________________________________________________________________________________________
103,028 * 103,028 * 12,211 0 * 0 * 0
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 7
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: HB HIGHWAY BRIDGES
AVAILABLE BALANCE AS OF: 11/30/09 $1,675,441,245.01 (CITY) $796,327,335.87 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $638,885,455.89 (CITY) $436,868,422.98 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 141,054 * 116,174 * 38,221 * 180,290 369,623 * 206,849 * 213,598 * 197,776
NON-CITY(N) 229,015 * 347,422 * 78,364 * 161,564 292,034 * 123,874 * 339,311 * 106,473
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 3,990 * 3,990 * 166 0 * 0 * 0
AUG 19,665 * 19,302 * -4,815 0 * 0 * 0
SEPT 6,112 * 6,748 * 115,994 18,320 * 18,320 * 264,879
OCT 1,677 * 1,677 * 19,151 0 * 0 * 0
NOV 1,007 * 1,011 * 1,807 0 * 0 * 0
DEC 0 * 0 * 0 0 * 0 * 0
JAN 408 * 408 * 0 0 * 0 * 0
FEB 23 * 23 * 0 0 * 0 * 0
MARCH 4,165 * 4,165 * 0 0 * 0 * 0
APRIL 5,648 * 5,648 * 0 0 * 0 * 0
MAY 3,279 * 3,279 * 0 0 * 0 * 0
JUNE 323,649 * 323,372 * 0 273,714 * 273,714 * 0
FY 10
____________________________________________________________________________________________________________________________________
369,623 * 369,623 * 132,303 292,034 * 292,034 * 264,879
TOTALS FOR: HD HOUSING & DEVELOPMENT
AVAILABLE BALANCE AS OF: 11/30/09 $1,077,562,903.23 (CITY) $652,278,405.84 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $167,193,941.34 (CITY) $80,201,712.66 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 306,472 * 162,145 * 171,143 * 254,342 597,345 * 192,273 * 191,016 * 261,143
NON-CITY(N) 133,893 * 107,081 * 96,708 * 99,988 181,888 * 144,773 * 85,035 * 102,340
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY -3,757 * -3,757 * 1,962 -8,746 * -8,746 * 0
AUG 2,546 * 2,861 * 4,389 1,256 * 1,256 * 0
SEPT 2,586 * 2,271 * -4,531 8,212 * 8,206 * -8,860
OCT 5,552 * 5,588 * 12,281 2,372 * 2,372 * 14,149
NOV -3,338 * -3,374 * -5,836 0 * 0 * 8,564
DEC 1,325 * 1,325 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 1,972 * 1,972 * 0 384 * 384 * 0
APRIL 159 * 159 * 0 0 * 0 * 0
MAY 34,082 * 34,082 * 0 -1,703 * -1,703 * 0
JUNE 556,218 * 556,218 * 0 180,113 * 180,119 * 0
FY 10
____________________________________________________________________________________________________________________________________
597,345 * 597,345 * 8,266 181,888 * 181,888 * 13,853
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 8
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: HH HOMELESS SERVICES
AVAILABLE BALANCE AS OF: 11/30/09 $95,647,467.76 (CITY) $3,120,025.09 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $40,456,127.76 (CITY) $.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 52,040 * 16,025 * 10,702 * 17,833 97,085 * 16,951 * 9,776 * 18,919
NON-CITY(N) * * * * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 0 * 0 * 586 0 * 0 * 0
AUG 0 * 0 * 448 0 * 0 * 0
SEPT 22 * 332 * 1,945 0 * 0 * 0
OCT 0 * 1,781 * 2,243 0 * 0 * 0
NOV 0 * 201 * 1,273 0 * 0 * 0
DEC 270 * 75 * 0 0 * 0 * 0
JAN 337 * 337 * 0 0 * 0 * 0
FEB 1,948 * 1,948 * 0 0 * 0 * 0
MARCH 885 * 885 * 0 0 * 0 * 0
APRIL 879 * 879 * 0 0 * 0 * 0
MAY 1,044 * 1,044 * 0 0 * 0 * 0
JUNE 91,700 * 89,603 * 0 0 * 0 * 0
FY 10
____________________________________________________________________________________________________________________________________
97,085 * 97,085 * 6,495 0 * 0 * 0
TOTALS FOR: HL HEALTH
AVAILABLE BALANCE AS OF: 11/30/09 $254,022,309.57 (CITY) $4,000,000.00 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $69,021,410.69 (CITY) $.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 47,363 * 98,137 * 36,488 * 58,706 275,424 * 208,840 * 39,661 * 63,256
NON-CITY(N) * * * 8,266 * 9,661 * 1,219 * 334
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 88 * 212 * 712 0 * 0 * 0
AUG 284 * 284 * 1,406 0 * 0 * 0
SEPT 400 * 1,565 * 5,408 0 * 0 * 0
OCT 1,332 * 1,332 * 2,574 0 * 0 * 0
NOV 673 * 673 * 773 0 * 0 * 0
DEC 256 * 638 * 0 0 * 0 * 0
JAN 1,812 * 244 * 0 0 * 0 * 0
FEB 500 * 500 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 2,498 * 2,901 * 0 0 * 0 * 0
MAY 1,097 * 1,097 * 0 0 * 0 * 0
JUNE 266,484 * 276,147 * 0 8,266 * 0 * 0
FY 10
____________________________________________________________________________________________________________________________________
275,424 * 285,593 * 10,873 8,266 * 0 * 0
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 9
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: HN HIGHER EDUCATION
AVAILABLE BALANCE AS OF: 11/30/09 $241,747,291.77 (CITY) $13,489,366.44 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $265,345,735.01 (CITY) $4,670,430.45 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 100,529 * 4,464 * * 34,779 234,602 * 5,864 * * 49,760
NON-CITY(N) 5,110 * * * 15,579 11,896 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 45 * 45 * 45 0 * 0 * 0
AUG 464 * 1,841 * 1,840 2,170 * 2,170 * 2,171
SEPT 354 * 354 * 229 0 * 0 * 0
OCT 418 * 11,740 * 16,663 0 * 0 * 0
NOV 234 * 552 * 6,038 0 * 65 * 65
DEC 0 * 0 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 233,087 * 220,070 * 0 9,726 * 9,661 * 0
FY 10
____________________________________________________________________________________________________________________________________
234,602 * 234,602 * 24,814 11,896 * 11,896 * 2,236
TOTALS FOR: HO HEALTH & HOSPITALS CORP.
AVAILABLE BALANCE AS OF: 11/30/09 $203,630,593.61 (CITY) $750,865.86 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $121,331,222.42 (CITY) $87.77- (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 12,255 * 9,411 * 54,237 * 115,892 251,910 * 76,332 * 57,677 * 117,096
NON-CITY(N) * * * 2,502 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 1,530 * 1,530 * 1,530 0 * 0 * 0
AUG 3,117 * 3,117 * 3,225 0 * 0 * 0
SEPT 2,504 * 2,504 * 2,246 0 * 0 * 0
OCT 38,758 * 38,758 * 25,979 0 * 0 * 0
NOV 35,906 * 35,912 * 28,074 0 * 0 * 0
DEC 27,617 * 27,510 * 0 0 * 0 * 0
JAN 56,966 * 56,966 * 0 0 * 0 * 0
FEB 16,651 * 16,651 * 0 0 * 0 * 0
MARCH 4,641 * 4,641 * 0 0 * 0 * 0
APRIL 4,817 * 4,817 * 0 0 * 0 * 0
MAY 32,593 * 32,593 * 0 2,502 * 2,502 * 0
JUNE 26,810 * 26,837 * 0 0 * 0 * 0
FY 10
____________________________________________________________________________________________________________________________________
251,910 * 251,836 * 61,055 2,502 * 2,502 * 0
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 10
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: HR HUMAN RESOURCES
AVAILABLE BALANCE AS OF: 11/30/09 $70,529,009.80 (CITY) $77,139,149.29 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $8,251,039.67 (CITY) $2,093,629.87 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 3,350 * 2,863 * 6,827 * 9,946 62,814 * 7,348 * 7,551 * 11,677
NON-CITY(N) 1,211 * 763 * 3,250 * 4,565 16,917 * 3,779 * 3,992 * 4,650
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 0 * 0 * 4 0 * 0 * 3
AUG 0 * 0 * -1 0 * 0 * 0
SEPT -3 * -3 * 457 0 * 0 * 306
OCT 233 * -7 * -7 160 * 0 * 0
NOV -14 * -14 * 808 0 * 0 * 548
DEC 44 * 44 * 0 0 * 0 * 0
JAN -2,596 * -2,596 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 892 * 1,132 * 0 198 * 358 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 64,258 * 64,258 * 0 16,559 * 16,560 * 0
FY 10
____________________________________________________________________________________________________________________________________
62,814 * 62,814 * 1,261 16,917 * 16,918 * 857
TOTALS FOR: HW HIGHWAYS
AVAILABLE BALANCE AS OF: 11/30/09 $1,023,171,131.02 (CITY) $799,314,324.37 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $400,701,397.84 (CITY) $64,355,253.14 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 310,945 * 223,697 * 198,318 * 228,151 581,937 * 346,158 * 254,055 * 222,508
NON-CITY(N) 73,496 * 49,702 * * 200,732 * 207,638 * 8,817 * 1,920
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 405 * 566 * 77 114 * 0 * -10
AUG -7,799 * -9,342 * -10,161 0 * 582 * 418
SEPT 47,093 * 40,065 * 19,782 3,436 * 0 * -5
OCT 4,565 * 4,716 * 103,983 28 * 1,895 * 1,892
NOV 1,747 * 13,087 * 14,141 0 * 2,552 * 3,827
DEC 26,961 * 24,885 * 0 76,863 * 76,850 * 0
JAN 6,884 * 9,184 * 0 11,810 * 11,810 * 0
FEB 30,806 * 32,636 * 0 1,091 * 1,795 * 0
MARCH 48,694 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 14 * 14 * 0
MAY 18,614 * 18,614 * 0 0 * 0 * 0
JUNE 403,967 * 399,641 * 0 107,376 * 121,234 * 0
FY 10
____________________________________________________________________________________________________________________________________
581,937 * 534,052 * 127,821 200,732 * 216,732 * 6,122
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 11
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: JJ JUVENILE JUSTICE
AVAILABLE BALANCE AS OF: 11/30/09 $15,248,664.18 (CITY) $5,173,925.22 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $1,423,392.73 (CITY) $.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 175 * * * 4,133 * 1,541 * 3,433 * 1,190
NON-CITY(N) * * * * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 1,086 * 2,756 * 0 0 * 0 * 0
AUG 0 * 0 * 0 0 * 0 * 0
SEPT 0 * 0 * 0 0 * 0 * 0
OCT 46 * 46 * 46 0 * 0 * 0
NOV 0 * 232 * 232 0 * 0 * 0
DEC 928 * 0 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 882 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 2,073 * 2,319 * 0 0 * 0 * 0
FY 10
____________________________________________________________________________________________________________________________________
4,133 * 6,235 * 278 0 * 0 * 0
TOTALS FOR: L NEW YORK RESEARCH LIBRARY
AVAILABLE BALANCE AS OF: 11/30/09 $15,694,178.17 (CITY) $23,575,070.00 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $19,084,770.34 (CITY) $16,660.77 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 2,000 * * * 9,797 * 27 * * 2,548
NON-CITY(N) * * * 3,375 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 0 * 0 * 0 0 * 0 * 0
AUG 55 * 55 * 55 0 * 0 * 0
SEPT 0 * 0 * 0 0 * 0 * 0
OCT 0 * 0 * 0 0 * 0 * 0
NOV 0 * 0 * 0 0 * 0 * 0
DEC 0 * 0 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 771 * 771 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 5 * 0 * 0 0 * 0 * 0
JUNE 8,966 * 8,971 * 0 3,375 * 3,375 * 0
FY 10
____________________________________________________________________________________________________________________________________
9,797 * 9,797 * 55 3,375 * 3,375 * 0
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 12
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: LB BROOKLYN PUBLIC LIBRARY
AVAILABLE BALANCE AS OF: 11/30/09 $46,516,081.50 (CITY) $7,567,999.37 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $23,725,327.55 (CITY) $.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 11,150 * 2,530 * 556 * 4,354 49,070 * 4,977 * 556 * 7,190
NON-CITY(N) 1,335 * * * 483 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 0 * 0 * 36 0 * 0 * 0
AUG 319 * 322 * 646 0 * 0 * 0
SEPT 8,409 * 8,752 * 8,764 0 * 0 * 0
OCT 1,529 * 2,324 * 2,324 0 * 0 * 0
NOV 177 * 197 * 197 0 * 0 * 0
DEC -121 * -121 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 1,900 * 1,900 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 36,857 * 30,696 * 0 483 * 483 * 0
FY 10
____________________________________________________________________________________________________________________________________
49,070 * 44,070 * 11,967 483 * 483 * 0
TOTALS FOR: LN NEW YORK PUBLIC LIBRARY
AVAILABLE BALANCE AS OF: 11/30/09 $88,297,986.35 (CITY) $11,482,418.96 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $64,504,035.25 (CITY) $1,130,887.88 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 24,969 * 2,094 * 2,107 * 1,188 89,839 * 37,059 * 15,727 * 10,231
NON-CITY(N) 1,903 * * * 2,146 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 0 * 0 * 0 0 * 0 * 0
AUG 41 * 365 * 363 0 * 0 * 0
SEPT 3,304 * 2,980 * 2,979 0 * 0 * 0
OCT 235 * 235 * 235 471 * 471 * 471
NOV 12,424 * 12,402 * 12,403 0 * 0 * 0
DEC 2,577 * 2,665 * 0 0 * 0 * 0
JAN 6,068 * 5,850 * 0 0 * 0 * 0
FEB 405 * 623 * 0 1,077 * 1,077 * 0
MARCH 0 * 35 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 1,036 * 1,349 * 0 0 * 0 * 0
JUNE 63,749 * 55,835 * 0 598 * 598 * 0
FY 10
____________________________________________________________________________________________________________________________________
89,839 * 82,339 * 15,981 2,146 * 2,146 * 471
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 13
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: LQ QUEENS BOROUGH PUB. LIB.
AVAILABLE BALANCE AS OF: 11/30/09 $104,041,327.43 (CITY) $7,614,226.29 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $41,680,646.39 (CITY) $.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 21,175 * 140 * 583 * 7,739 91,975 * 4,051 * 583 * 14,914
NON-CITY(N) 1,231 * * * * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 4,337 * 4,337 * 423 0 * 0 * 0
AUG 4,597 * 4,597 * 2,246 0 * 0 * 0
SEPT 5,816 * 5,816 * 337 0 * 0 * 0
OCT 0 * 1,553 * 1,738 0 * 0 * 0
NOV 14 * 14 * 256 0 * 0 * 0
DEC 2 * 2 * 0 0 * 0 * 0
JAN 685 * 685 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 76,524 * 69,971 * 0 0 * 0 * 0
FY 10
____________________________________________________________________________________________________________________________________
91,975 * 86,975 * 4,999 0 * 0 * 0
TOTALS FOR: MT MTA BUS COMPANY
AVAILABLE BALANCE AS OF: 11/30/09 $76,228,000.00 (CITY) $197,745,478.00 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $.00 (CITY) $.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) * * * 28,982 * * *
NON-CITY(N) * * * 37,899 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 0 * 0 * 0 0 * 0 * 0
AUG 0 * 0 * 0 0 * 0 * 0
SEPT 0 * 0 * 0 0 * 0 * 0
OCT 0 * 0 * 0 0 * 0 * 0
NOV 0 * 0 * 0 0 * 0 * 0
DEC 0 * 0 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 28,982 * 28,982 * 0 37,899 * 37,899 * 0
FY 10
____________________________________________________________________________________________________________________________________
28,982 * 28,982 * 0 37,899 * 37,899 * 0
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 14
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: P PARKS
AVAILABLE BALANCE AS OF: 11/30/09 $1,474,884,999.46 (CITY) $312,360,361.97 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $646,249,117.61 (CITY) $42,856,524.59 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 528,363 * 99,325 * 66,653 * 235,652 1,136,096 * 155,177 * 77,669 * 295,685
NON-CITY(N) 32,522 * * * 197,208 * 8,773 * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 5,587 * 6,222 * 5,585 0 * 623 * 0
AUG 15,132 * 9,472 * 15,116 55 * 98 * 884
SEPT 90,326 * 13,005 * 90,319 1,229 * 750 * 1,229
OCT 31,387 * 9,285 * 31,381 3,583 * 887 * 3,851
NOV 19,107 * 6,824 * 19,100 1,904 * 0 * 2,522
DEC 76,317 * 6,988 * 0 454 * 2,749 * 0
JAN 0 * 145 * 0 0 * 0 * 0
FEB 0 * 65 * 0 0 * 0 * 0
MARCH 2,200 * 700 * 0 0 * 0 * 0
APRIL 3,280 * 3,281 * 0 0 * 0 * 0
MAY 735 * 1,019 * 0 200 * 0 * 0
JUNE 892,025 * 1,083,939 * 0 189,783 * 191,644 * 0
FY 10
____________________________________________________________________________________________________________________________________
1,136,096 * 1,140,945 * 161,501 197,208 * 196,751 * 8,486
TOTALS FOR: PO POLICE
AVAILABLE BALANCE AS OF: 11/30/09 $1,312,528,256.12 (CITY) $157,656,625.28 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $262,383,801.58 (CITY) $.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 36,179 * 34,499 * 30,755 * 66,076 1,063,379 * 71,913 * 39,783 * 78,787
NON-CITY(N) * * * * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 2,790 * 2,790 * 2,790 0 * 0 * 0
AUG 32,323 * 32,323 * 32,322 0 * 0 * 0
SEPT 732 * 732 * 732 0 * 0 * 0
OCT 4,462 * 4,462 * 4,441 0 * 0 * 0
NOV 56,789 * 56,789 * 56,789 0 * 0 * 0
DEC 68,623 * 68,623 * 0 0 * 0 * 0
JAN 19,901 * 19,901 * 0 0 * 0 * 0
FEB 958 * 958 * 0 0 * 0 * 0
MARCH 21,512 * 21,512 * 0 0 * 0 * 0
APRIL 28,259 * 28,259 * 0 0 * 0 * 0
MAY 17,975 * 17,975 * 0 0 * 0 * 0
JUNE 809,055 * 809,055 * 0 0 * 0 * 0
FY 10
____________________________________________________________________________________________________________________________________
1,063,379 * 1,063,379 * 97,075 0 * 0 * 0
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 15
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: PU EDP EQUIP & FINANC COSTS
AVAILABLE BALANCE AS OF: 11/30/09 $1,163,011,878.47 (CITY) $40,300,600.29 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $202,775,691.68 (CITY) $.59 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 385,694 * 158,647 * 115,006 * 120,631 586,347 * 278,220 * 161,130 * 173,903
NON-CITY(N) * * * 7,781 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 0 * 0 * 7,394 0 * 0 * 0
AUG 4,433 * 4,385 * 19,483 0 * 0 * 0
SEPT -22 * -22 * 9,863 0 * 0 * 0
OCT 0 * 0 * 61,086 0 * 0 * 0
NOV 0 * 0 * 52,397 0 * 0 * 0
DEC -253 * -253 * 0 0 * 0 * 0
JAN 0 * 48 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 582,189 * 582,189 * 0 7,781 * 7,781 * 0
FY 10
____________________________________________________________________________________________________________________________________
586,347 * 586,347 * 150,223 7,781 * 7,781 * 0
TOTALS FOR: PV CULTURAL INSTITUTIONS
AVAILABLE BALANCE AS OF: 11/30/09 $666,358,647.63 (CITY) $140,454,687.70 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $348,011,718.34 (CITY) $10,986,100.79 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 190,701 * 44,650 * 14,005 * 145,349 607,342 * 60,969 * 28,694 * 130,878
NON-CITY(N) 19,244 * * * 63,459 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 950 * 950 * 951 0 * 0 * 0
AUG 1,876 * 1,876 * 1,874 0 * 0 * 0
SEPT 1,443 * 1,443 * 1,443 0 * 0 * 18,634
OCT 3,032 * 3,045 * 18,595 0 * 0 * 0
NOV 3,970 * 3,970 * 16,748 0 * 0 * 0
DEC 17,678 * 18,158 * 0 117 * 117 * 0
JAN 1,571 * 1,571 * 0 0 * 0 * 0
FEB 30,449 * 30,449 * 0 350 * 350 * 0
MARCH 23,111 * 23,111 * 0 0 * 0 * 0
APRIL 4,594 * 4,594 * 0 0 * 0 * 0
MAY 1,121 * 1,121 * 0 0 * 0 * 0
JUNE 517,547 * 473,206 * 0 62,992 * 62,992 * 0
FY 10
____________________________________________________________________________________________________________________________________
607,342 * 563,494 * 39,613 63,459 * 63,459 * 18,634
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 16
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: PW PUBLIC BUILDINGS
AVAILABLE BALANCE AS OF: 11/30/09 $712,142,974.72 (CITY) $77,818,175.85 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $236,878,253.31 (CITY) $1,896.81 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 62,850 * 26,354 * 31,755 * 102,140 376,164 * 165,464 * 49,495 * 108,172
NON-CITY(N) * * * 100-* 400 * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 6,762 * 7,262 * 6,778 0 * 0 * 0
AUG 8,282 * 3,970 * 4,367 0 * 0 * 0
SEPT 9,308 * 9,132 * 10,305 0 * 0 * 0
OCT 1,309 * 6,746 * 7,450 0 * 0 * 0
NOV 5,056 * 5,230 * 5,490 0 * 0 * 0
DEC 2,078 * 2,579 * 0 0 * 0 * 0
JAN 1,382 * 2,303 * 0 -100 * -100 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 62,478 * 62,399 * 0 0 * 0 * 0
MAY 683 * 659 * 0 0 * 0 * 0
JUNE 278,826 * 270,843 * 0 0 * 0 * 0
FY 10
____________________________________________________________________________________________________________________________________
376,164 * 371,123 * 34,389 -100 * -100 * 0
TOTALS FOR: RE REAL PROPERTY
AVAILABLE BALANCE AS OF: 11/30/09 $11,699,645.26 (CITY) $.00 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $4,238,344.84 (CITY) $9,955.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) * * * 238 5,942 * 3,354 * 1,400 * 1,861
NON-CITY(N) * * * * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 0 * 0 * 0 0 * 0 * 0
AUG 0 * 0 * 19 0 * 0 * 0
SEPT 20 * 20 * 2,681 0 * 0 * 0
OCT 0 * 0 * 0 0 * 0 * 0
NOV 0 * 0 * 0 0 * 0 * 0
DEC 0 * 0 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 900 * 900 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 5,022 * 5,022 * 0 0 * 0 * 0
FY 10
____________________________________________________________________________________________________________________________________
5,942 * 5,942 * 2,700 0 * 0 * 0
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 17
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: S SANITATION
AVAILABLE BALANCE AS OF: 11/30/09 $1,549,357,261.68 (CITY) $198,430,111.89 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $453,298,609.13 (CITY) $1,801,502.13 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 512,325 * 273,874 * 52,980 * 193,347 994,265 * 275,334 * 34,861 * 146,604
NON-CITY(N) 131,546 * * * 4,684 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 197,063 * 196,983 * 1,053 0 * 0 * 0
AUG 10,562 * 10,572 * 163,367 0 * 0 * 0
SEPT 10,696 * 13,593 * 34,884 0 * 0 * 0
OCT 1,060 * 6,947 * 19,681 0 * 0 * 0
NOV 1,784 * 2,294 * 4,640 0 * 0 * 0
DEC -757 * -757 * 0 0 * 0 * 0
JAN 389,097 * 375,222 * 0 84 * 84 * 0
FEB 20,434 * 20,434 * 0 0 * 0 * 0
MARCH 47,412 * 54,489 * 0 0 * 0 * 0
APRIL 20,808 * 20,808 * 0 0 * 0 * 0
MAY 241,907 * 267,088 * 0 0 * 0 * 0
JUNE 54,199 * 54,199 * 0 4,600 * 4,600 * 0
FY 10
____________________________________________________________________________________________________________________________________
994,265 * 1,021,872 * 223,625 4,684 * 4,684 * 0
TOTALS FOR: SE SEWERS
AVAILABLE BALANCE AS OF: 11/30/09 $596,665,704.84 (CITY) $11,035,430.34 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $324,219,892.73 (CITY) $831,549.07 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 237,248 * 201,824 * 245,470 * 181,476 275,615 * 244,480 * 268,299 * 181,441
NON-CITY(N) * * * 502 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 593 * 1,257 * 2,213 0 * 0 * 0
AUG 1,564 * 1,591 * 1,666 0 * 0 * 0
SEPT 1,866 * 533 * 1,434 -24 * -24 * -24
OCT 1,965 * 2,691 * 5,209 0 * 0 * 0
NOV 706 * 1,193 * 1,733 0 * 0 * 90
DEC 19,834 * 18,566 * 0 91 * 91 * 0
JAN 2,463 * 2,538 * 0 0 * 0 * 0
FEB 4,725 * 4,949 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 241,899 * 243,353 * 0 435 * 381 * 0
FY 10
____________________________________________________________________________________________________________________________________
275,615 * 276,671 * 12,256 502 * 448 * 66
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 18
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: ST SIRTOA
AVAILABLE BALANCE AS OF: 11/30/09 $2,991,000.26 (CITY) $12.11 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $1,003,127.15 (CITY) $.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 1,109 * 350 * 350 * 350 2,882 * 350 * 350 * 350
NON-CITY(N) * * * * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 0 * 0 * 0 0 * 0 * 0
AUG 0 * 0 * 0 0 * 0 * 0
SEPT 0 * 0 * 0 0 * 0 * 0
OCT 0 * 0 * 0 0 * 0 * 0
NOV 0 * 0 * 0 0 * 0 * 0
DEC 0 * 0 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 2,882 * 2,882 * 0 0 * 0 * 0
FY 10
____________________________________________________________________________________________________________________________________
2,882 * 2,882 * 0 0 * 0 * 0
TOTALS FOR: T TRANSIT AUTHORITY
AVAILABLE BALANCE AS OF: 11/30/09 $229,547,297.21 (CITY) $209,987,827.57 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $45,691,883.83 (CITY) $626,791.51- (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 77,030 * 52,032 * 48,777 * 66,044 141,110 * 52,032 * 48,777 * 66,044
NON-CITY(N) * * * 32,171 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 0 * 0 * 0 0 * 0 * 0
AUG 0 * 0 * 0 0 * 0 * 0
SEPT 0 * 0 * 35,000 0 * 0 * 0
OCT 0 * 0 * 0 0 * 0 * 0
NOV 0 * 0 * 5,000 0 * 0 * 0
DEC 0 * 0 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 141,110 * 141,110 * 0 32,171 * 32,171 * 0
FY 10
____________________________________________________________________________________________________________________________________
141,110 * 141,110 * 40,000 32,171 * 32,171 * 0
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 19
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: TD TRANSPORTATION EQUIPMENT
AVAILABLE BALANCE AS OF: 11/30/09 $71,725,152.99 (CITY) $33,431,893.15 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $13,529,649.01 (CITY) $.02 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 750 * * * 500 21,719 * 17,559 * 5,900 * 3,652
NON-CITY(N) 8,916 * * * 1,716 * 8,906 * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY -9,394 * -9,394 * -9,394 0 * 0 * 0
AUG 9,395 * 9,395 * 203 0 * 0 * 0
SEPT 0 * 0 * 0 0 * 0 * 0
OCT 1,800 * 1,800 * 0 0 * 0 * 0
NOV 0 * 0 * 0 0 * 0 * 0
DEC 0 * 0 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 19,918 * 19,918 * 0 1,716 * 1,716 * 0
FY 10
____________________________________________________________________________________________________________________________________
21,719 * 21,719 * -9,191 1,716 * 1,716 * 0
TOTALS FOR: TF TRAFFIC
AVAILABLE BALANCE AS OF: 11/30/09 $191,216,504.18 (CITY) $336,196,757.25 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $84,428,793.49 (CITY) $86,187,756.95 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 7,768 * 31,042 * 23,640 * 11,680 100,574 * 76,826 * 27,043 * 5,292
NON-CITY(N) 29,341 * 107,899 * 38,061 * 43,373 81,946 * 163,145 * 39,810 * 43,373
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 1,665 * 1,665 * 2,033 201 * 201 * 9,822
AUG 1 * 1 * 287 49 * 49 * 696
SEPT 505 * 46 * 5,547 17 * 0 * 1,466
OCT 5,537 * 5,979 * 479 0 * 0 * 10,800
NOV 0 * 1,216 * 6,695 0 * 0 * 48
DEC 879 * 825 * 0 1,755 * 1,755 * 0
JAN 308 * 308 * 0 0 * 0 * 0
FEB 2,046 * 2,184 * 0 0 * 17 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 89,633 * 88,350 * 0 79,924 * 79,924 * 0
FY 10
____________________________________________________________________________________________________________________________________
100,574 * 100,574 * 15,042 81,946 * 81,946 * 22,832
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 20
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: W WATER SUPPLY
AVAILABLE BALANCE AS OF: 11/30/09 $639,398,265.19 (CITY) $.00 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $354,925,415.84 (CITY) $.00 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 257,817 * 96,712 * 80,892 * 217,861 106,423 * 111,000 * 270,628 * 164,065
NON-CITY(N) * * * * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 0 * 0 * 30,342 0 * 0 * 0
AUG 0 * 0 * 6,077 0 * 0 * 0
SEPT 0 * 0 * 3,716 0 * 0 * 0
OCT 0 * 0 * 1,697 0 * 0 * 0
NOV 0 * 0 * 6,019 0 * 0 * 0
DEC 0 * 0 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 106,423 * 105,923 * 0 0 * 0 * 0
FY 10
____________________________________________________________________________________________________________________________________
106,423 * 105,923 * 47,850 0 * 0 * 0
TOTALS FOR: WM WATER MAINS, SOURCES AND TREATMENT
AVAILABLE BALANCE AS OF: 11/30/09 $1,887,861,644.51 (CITY) $95,466,670.47 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $3,123,369,942.69 (CITY) $69,349.02 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 603,830 * 577,437 * 605,494 * 395,304 833,320 * 553,832 * 470,317 * 533,206
NON-CITY(N) * * * 4,428-* * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 1,308 * 1,291 * 26,657 -5,936 * -5,936 * 0
AUG 12 * 3,832 * 13,183 0 * 0 * 0
SEPT 3,159 * 6,038 * 67,034 0 * 0 * 0
OCT 2,059 * 3,292 * 41,882 0 * 0 * 0
NOV 330 * 1,313 * 62,963 0 * 0 * 0
DEC 14,675 * 13,514 * 0 0 * 0 * 0
JAN 57 * 709 * 0 0 * 0 * 0
FEB 25,920 * 25,947 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 254 * 50 * 0 0 * 0 * 0
MAY 0 * 516 * 0 0 * 0 * 0
JUNE 785,546 * 786,149 * 0 1,508 * 1,508 * 0
FY 10
____________________________________________________________________________________________________________________________________
833,320 * 842,651 * 211,719 -4,428 * -4,428 * 0
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 21
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
PROJECT TYPE SUMMARY
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: WP WATER POLLUTION CONTROL
AVAILABLE BALANCE AS OF: 11/30/09 $2,595,504,311.47 (CITY) $534,466,140.02 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $3,106,203,408.26 (CITY) $19,840,605.78 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 1,741,093 * 252,375 * 338,933 * 453,613 1,415,276 * 669,058 * 284,513 * 331,596
NON-CITY(N) 271,307 * * * 225,473 * * *
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 0 * 0 * 211,596 0 * 0 * 7,951
AUG 0 * 0 * 143,156 0 * 0 * 0
SEPT 134,952 * 134,952 * 92,806 0 * 0 * 0
OCT 0 * 0 * 412,714 0 * 0 * -474
NOV 4,851 * 4,851 * 56,059 0 * 0 * 0
DEC 2,491 * 2,491 * 0 0 * 0 * 0
JAN 0 * 0 * 0 0 * 0 * 0
FEB 0 * 0 * 0 0 * 0 * 0
MARCH 0 * 0 * 0 0 * 0 * 0
APRIL 0 * 0 * 0 0 * 0 * 0
MAY 0 * 0 * 0 0 * 0 * 0
JUNE 1,272,982 * 1,284,982 * 0 225,473 * 226,632 * 0
FY 10
____________________________________________________________________________________________________________________________________
1,415,276 * 1,427,276 * 916,330 225,473 * 226,632 * 7,476
FY 2010 AUTHORIZED COMMITMENT PLAN PAGE: 22
WITH FY 2010 PLAN AND FORECAST AND ACTUALS
($ IN THOUSANDS / COMMITMENT TOTALS EXCLUSIVE OF IFA)
TOTALS FOR: ALL
AVAILABLE BALANCE AS OF: 11/30/09 $24,075,824,431.07 (CITY) $7,629,451,718.79 (NON-CITY)
____________________________________________________________________________________________________________________________________
CONTRACT LIABILITY: $16,265,826,335.51 (CITY) $1,879,703,008.37 (NON-CITY)
ADOPTED APPROPRIATIONS COMMITMENT PLAN
___________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13 __________________________________________________________
FY 10 * FY 11 * FY 12 * FY 13
CITY(C) 7,975,859 * 4,051,818 * 3,704,966 * 5,182,204 15,755,890 * 5,777,359 * 4,267,781 * 5,450,659
NON-CITY(N) 2,271,620 * 1,643,369 * 1,278,826 * 1,354,803 3,313,235 * 1,730,059 * 1,545,693 * 1,303,211
____________________________________________________________________________________________________________________________________
____________________________________________________________________________________________________________________________________
FY 2010
________________
PLAN (C) ________________
FORCST (C) ________________
ACTUAL (C) ________________
PLAN (N) ________________
FORCST (N) ________________
ACTUAL (N)
JULY 572,006 * 564,521 * 529,761 373,886 * 374,395 * 403,879
AUG 252,074 * 226,273 * 521,247 88,306 * 101,198 * 103,491
SEPT 471,575 * 277,005 * 739,813 33,063 * 29,125 * 388,409
OCT 136,026 * 146,426 * 1,394,832 59,375 * 60,067 * 79,604
NOV 173,041 * 177,857 * 514,211 12,203 * 12,930 * 28,075
DEC 551,551 * 467,801 * 0 215,358 * 217,640 * 0
JAN 524,414 * 524,096 * 0 131,992 * 131,992 * 0
FEB 249,854 * 254,258 * 0 44,587 * 33,041 * 0
MARCH 266,094 * 223,012 * 0 100,384 * 100,384 * 0
APRIL 386,864 * 383,989 * 0 125,212 * 125,372 * 0
MAY 520,995 * 543,516 * 0 2,452 * 2,252 * 0
JUNE 11,651,396 * 12,020,221 * 0 2,126,417 * 2,133,222 * 0
FY 10
____________________________________________________________________________________________________________________________________
15,755,890 * 15,808,975 * 3,699,864 3,313,235 * 3,321,618 * 1,003,459
VII..
I..
Capital Program Performance Indicators
CAPITAL PROGRAM PERFORMANCE INDICATORS
This Commitment Plan includes indicators of agencies' performance in executing their capital programs.
These indicators are also published semi-annually in the Mayor's Management Report. The tables that follow
provide a summary and comparison of planned and actual capital program activity as measured by three indicators:
Financial Indicators, which report on the total dollar amount of commitments. Targeted and actual
commitments are distributed to the agency responsible for managing each project.
Management Indicators, which count the number of projects entering three phases: design start, defined as
the commencement of in-house design or the commitment of the project's first consultant design contract;
construction start, which is the commitment of the project's first major construction contract or the
commencement of in-house construction; and project completion, when the last major construction contract is
declared substantially complete. Equipment purchases are counted as project completions. A project is
generally defined as a particular program of work at a single site.
Programmatic Indicators, which measure performance against specific programmatic goals, such as miles
of streets resurfaced, neighborhood parks reconstructed, or sanitation trucks purchased. The table in this
report includes project completions for each indicator.
All planned amounts are originally based on the September Commitment Plan. These amounts may be
adjusted during the year, to account for events beyond an agency's control such as citywide reductions in funding or
unavoidable construction delays.
FINANCIAL INDICATORS
COMMITMENTS BY MANAGING AGENCY
($ In Millions)
MANAGEMENT INDICATORS
MANAGEMENT INDICATORS
PROGRAMMATIC INDICATORS
NUMBER OF PROJECTS COMPLETED
PROGRAMMATIC INDICATORS
NUMBER OF PROJECTS COMPLETED
PROGRAMMATIC INDICATORS
NUMBER OF PROJECTS COMPLETED
Apparatus Purchased
(reporting measure = engines/ladders)
Engines 22.0 18.0 18.0 100% 15.0
Ladders 2.0 20.0 9.0 45% 27.0
PROGRAMMATIC INDICATORS
NUMBER OF PROJECTS COMPLETED
New Construction
(reporting measure = dwelling units) 4,673.0 4,472.0 5,074.0 113% 5,956.0
PROGRAMMATIC INDICATORS
NUMBER OF PROJECTS COMPLETED
Stationhouses Reconstructed
(reporting measure = stationhouses) 0.0 0.0 0.0 -- 0.0
Facility Construction
(reporting measure = facilities) 5.0 5.0 5.0 100% 9.0
PROGRAMMATIC INDICATORS
NUMBER OF PROJECTS COMPLETED